2.232
Revenue₹M
27.28
27.62
28.71
28.46
28.72
29.67
29.64
29.97
29.85
30.87
2.436
1.46%
1.25%
27
5.95
Revenue growth%
2.63
3.14
2.63
4.22
1.35
1.99
1.79
1.77
2.10
0.84
12.32
1.79
2.04
34
17.52
Gross margin%
21.18
23.07
24.19
23.61
20.77
18.74
18.14
15.36
17.67
15.99
22.53
17.67
19.75
25
25.18
Operating margin%
2.46
4.19
5.41
2.67
4.05
6.89
9.53
9.38
10.67
10.13
14.11
9.53
6.15
42
5.85
Net margin%
26.03
27.52
28.34
30.29
31.07
30.93
32.89
35.82
36.23
37.96
27.70
35.82
31.00
38
25.35
P/E ratio (avg)x
14.39
15.09
16.49
15.17
15.36
14.55
15.16
16.53
15.86
17.40
20.74
15.86
15.27
10
7.717
EV/EBITx
36.22
36.95
41.42
45.71
50.65
57.56
66.36
68.24
81.21
90.24
19.30
68.24
54.10
75
9.15
FCF yield (avg)%
14.56
15.93
14.67
16.53
16.11
14.88
16.04
13.56
11.97
11.45
24.13
13.56
14.78
40
6.25
FCF margin%
22.50
24.50
22.71
20.60
22.06
23.85
22.18
22.86
23.59
24.69
24.37
23.59
22.79
29
1.161
FCF / Net incomex
0.695
0.711
0.750
0.883
0.880
1.015
1.165
1.203
1.171
1.155
1.763
1.165
0.949
15
3.84
ROIC%
30.80
30.79
33.29
35.32
34.72
36.35
36.30
34.96
34.08
34.66
26.56
34.96
34.69
7
21.51
Return on equity%
27.68
29.68
27.35
29.80
30.02
27.91
30.44
29.99
31.66
29.43
5.59
29.99
29.74
76
15.77
Return on assets%
21.60
18.77
18.66
16.10
13.95
12.86
11.55
10.39
10.77
12.00
21.66
11.55
13.41
8
1.27
EPS₹
1.19
1.12
1.24
1.13
1.30
1.35
1.55
1.63
1.52
1.43
1.37
1.89%
2.24%
—
24.57
EPS growth%
0.40
0.40
1.68
4.05
4.19
2.65
1.60
0.71
2.77
0.40
28.84
1.60
1.64
87
0.51
Bookvalue per sh₹
1.28
1.28
1.52
1.48
1.45
1.73
1.76
2.11
2.30
2.33
0.75
10.02%
7.64%
—
1.34
FCF per share₹
1.46
1.58
1.50
1.58
1.63
1.68
1.53
1.47
1.35
1.21
1.50
(5.75%)
(2.53%)
—
0.66
Dividend per sh₹
1.59
1.83
1.83
1.98
1.95
1.78
1.71
1.60
1.53
1.65
1.17
(3.28%)
(0.08%)
—
10.45
Div yield (avg)%
17.88
16.82
15.28
13.80
12.43
13.47
10.77
8.71
9.19
7.89
22.01
9.19
12.95
21
18.96
Payout ratio%
6.47
7.62
9.98
11.15
11.66
10.47
10.49
12.02
11.41
13.23
25.19
11.41
10.82
35
7.494
Shares (diluted)M
8.209
7.895
8.333
9.124
9.603
10.41
10.77
9.926
9.813
8.690
7.840
(1.98%)
(0.46%)
14
29.64
Buyback yield%
0.40
0.40
0.40
0.83
1.99
2.86
1.30
0.40
1.65
2.63
20.79
1.65
1.07
85
1.789
D/E ratiox
0.935
1.062
1.063
1.151
1.345
1.388
1.353
1.443
1.398
1.649
1.173
1.398
1.349
28
27.41
Enterprise value₹M
36.04
38.66
38.11
44.99
44.16
51.66
56.96
58.15
65.83
63.48
3.975
7.53%
6.35%
59
22.65
LT debt₹M
1.673
1.610
1.540
1.532
1.563
1.358
1.387
1.357
1.275
1.264
29.96
(4.16%)
(3.91%)
31
Revenue
₹30.87M
1.25%
1.00×
Cost of revenue
₹19.36M
1.22%
1.00×
Operating expenses
₹5.586M
1.59%
1.03×
Cash and investments
16.99%
Spread over hurdle
64.36%